| Intrinsic Valuation of: ENRIN | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 37 | Market Cap | ₹1,099B | |||||
| 2021 | - | - (-) | P/E Ratio | 84 | Total Asset | ₹95B | |||||
| 2022 | - | - (-) | Net Income | ₹11B | Total Debt | ₹0 | |||||
| 2023 | - | -% (-%) | EBITDA | ₹16B | Total Liab | ₹52B | |||||
| 2024 | ₹188M | -% (-%) | Opr Margin | 18.28 | Debt/Equity | - | |||||
| 2025 | ₹35B | 18272.9% (11136.4%) | PreTax Margin | 17.92 | BV/Share | 123 | |||||
| 5Y Average FCF | ₹17B | 15.0% (-%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.48% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 8.98% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (15.0%) | ||||||||||
| 2026 | ₹34B | MBG Intrinsic Value | ₹329 | ||||||||
| 2027 | ₹38B | ||||||||||
| 2028 | ₹42B | ||||||||||
| 2029 | ₹45B | ||||||||||
| 2030 | ₹47B | ||||||||||
| 2031 | ₹48B | ||||||||||
| Terminal Value | ₹762B | Net Worth/Share | ₹123 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹642B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹1B | ₹1,806 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.0% | 2,235 | 2,411 | 2,626 | 2,895 | 3,241 | |||
| Equity Value | ₹643B | 8.0% | 1,883 | 2,001 | 2,141 | 2,310 | 2,515 | ||||
| Shares Outstanding | 356,120,505 | 9.0% | 1,625 | 1,709 | 1,806 | 1,919 | 2,053 | ||||
| 10.0% | 1,428 | 1,490 | 1,560 | 1,641 | 1,734 | ||||||
| DCF Intrinsic Value | ₹1,806 | 11.0% | 1,273 | 1,320 | 1,373 | 1,432 | 1,499 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||